DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.64
Today's Fair Value
$n/a
Margin of Safety
n/a
Projected Value (5Y)
$n/a
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.6% | CAGR (5y): 2.15%
%
Regression: -0.86% | CAGR (5y): 0.39%
%
Regression: 13.57% | CAGR (5y): 17.3%
Capped at 13.67x (Historical 5y: 0.89x)
%